investorscraft@gmail.com

Intrinsic ValueChina Resources Medical Holdings Company Limited (1515.HK)

Previous CloseHK$3.24
Intrinsic Value
Upside potential
Previous Close
HK$3.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Resources Medical Holdings operates as a leading integrated healthcare service provider in China, focusing on hospital management and healthcare delivery. Its core revenue model is bifurcated between owning and operating its own hospital network and managing third-party facilities through Invest-Operate-Transfer (IOT) and Operate-Transfer (OT) agreements, which generate stable management fees. The company further diversifies its income through a group purchasing organization (GPO) that leverages its scale to secure pharmaceuticals, medical devices, and consumables at competitive rates for its network, creating a synergistic ecosystem. This positions the firm within the expansive and rapidly evolving Chinese private healthcare sector, benefiting from supportive government policies aimed at increasing private participation. Its strategic affiliation with the state-owned China Resources Group provides a significant competitive advantage in securing partnerships and scaling operations, enhancing its market credibility and operational stability in a fragmented industry.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 9.85 billion for the period, demonstrating its significant scale in the healthcare market. Profitability was solid with a net income of HKD 566 million, translating to a net profit margin of approximately 5.7%. Strong operating cash flow of HKD 1.27 billion significantly exceeded capital expenditures, indicating healthy cash generation from core operations to fund investments and obligations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.45, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow, which is more than double the net income, highlights high-quality earnings and efficient conversion of profits into cash. This strong cash-generative ability supports reinvestment into the asset-light IOT/OT growth model and enhances overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 977 million against total debt of HKD 1.6 billion. This indicates a manageable leverage position, though it requires monitoring. The company's financial health is supported by its strong operating cash flow, which provides ample coverage for interest expenses and debt servicing, contributing to a stable financial profile.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, distributing a dividend of HKD 0.1438 per share. This payout, supported by strong cash flow, suggests a shareholder-friendly policy. Future growth is likely to be driven by the expansion of its hospital network, both through self-owned facilities and the capital-efficient IOT/OT management model, capitalizing on China's growing healthcare demand.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.72 billion, the market assigns a valuation that reflects its position in the essential healthcare sector. A beta of 0.835 indicates lower volatility than the broader market, which is typical for defensive healthcare stocks. The valuation incorporates expectations for steady, policy-supported growth in China's private healthcare services.

Strategic Advantages And Outlook

The company's primary strategic advantage is its affiliation with the state-owned China Resources Group, providing unparalleled access and credibility for securing hospital partnerships. Its integrated model combining ownership, management, and group purchasing creates a defensible ecosystem. The outlook is positive, underpinned by long-term demographic trends, government policy support for private healthcare, and the scalable IOT/OT expansion strategy.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount